As of 2025-05-17, the Intrinsic Value of Magnum Ventures Ltd (MAGNUM.NS) is 3.46 INR. This MAGNUM.NS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.09 INR, the upside of Magnum Ventures Ltd is -87.70%.
The range of the Intrinsic Value is (6.47) - 34.64 INR
Based on its market price of 28.09 INR and our intrinsic valuation, Magnum Ventures Ltd (MAGNUM.NS) is overvalued by 87.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.47) - 34.64 | 3.46 | -87.7% |
| DCF (Growth 10y) | (2.39) - 46.05 | 9.45 | -66.4% |
| DCF (EBITDA 5y) | 26.39 - 74.20 | 50.57 | 80.0% |
| DCF (EBITDA 10y) | 15.95 - 75.62 | 41.12 | 46.4% |
| Fair Value | 13.20 - 13.20 | 13.20 | -53.02% |
| P/E | 11.06 - 25.45 | 17.86 | -36.4% |
| EV/EBITDA | 1.18 - 94.93 | 42.24 | 50.4% |
| EPV | 18.89 - 70.81 | 44.85 | 59.7% |
| DDM - Stable | 8.76 - 20.32 | 14.54 | -48.2% |
| DDM - Multi | 10.12 - 19.59 | 13.47 | -52.1% |
| Market Cap (mil) | 1,865.46 |
| Beta | 0.74 |
| Outstanding shares (mil) | 66.41 |
| Enterprise Value (mil) | 3,724.07 |
| Market risk premium | 8.31% |
| Cost of Equity | 18.39% |
| Cost of Debt | 11.32% |
| WACC | 12.59% |